[TSH] YoY TTM Result on 31-Mar-2022 [#1]

Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 47.97%
YoY- 156.18%
Quarter Report
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,282,187 798,694 888,741 887,730 1,011,142 898,529 795,779 8.27%
PBT 330,554 120,178 78,652 69,555 171,489 92,365 70,007 29.50%
Tax -48,685 -11,213 -38,704 -22,942 -49,195 -47,549 -124,949 -14.53%
NP 281,869 108,965 39,948 46,613 122,294 44,816 -54,942 -
-
NP to SH 250,090 97,623 32,744 35,817 97,844 32,407 -57,262 -
-
Tax Rate 14.73% 9.33% 49.21% 32.98% 28.69% 51.48% 178.48% -
Total Cost 1,000,318 689,729 848,793 841,117 888,848 853,713 850,721 2.73%
-
Net Worth 1,743,159 1,469,057 1,265,067 1,378,482 1,297,509 1,347,222 1,321,040 4.72%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 41,405 20,702 13,801 13,817 27,635 - 26,913 7.44%
Div Payout % 16.56% 21.21% 42.15% 38.58% 28.24% - 0.00% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,743,159 1,469,057 1,265,067 1,378,482 1,297,509 1,347,222 1,321,040 4.72%
NOSH 1,381,802 1,381,802 1,381,802 1,381,802 1,381,802 1,347,222 1,344,569 0.45%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 21.98% 13.64% 4.49% 5.25% 12.09% 4.99% -6.90% -
ROE 14.35% 6.65% 2.59% 2.60% 7.54% 2.41% -4.33% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 92.90 57.87 64.39 64.24 73.18 66.69 59.18 7.80%
EPS 18.12 7.07 2.37 2.59 7.08 2.41 -4.26 -
DPS 3.00 1.50 1.00 1.00 2.00 0.00 2.00 6.98%
NAPS 1.263 1.0644 0.9166 0.9976 0.939 1.00 0.9825 4.27%
Adjusted Per Share Value based on latest NOSH - 1,381,802
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 92.79 57.80 64.32 64.24 73.18 65.03 57.59 8.27%
EPS 18.10 7.06 2.37 2.59 7.08 2.35 -4.14 -
DPS 3.00 1.50 1.00 1.00 2.00 0.00 1.95 7.44%
NAPS 1.2615 1.0631 0.9155 0.9976 0.939 0.975 0.956 4.72%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.68 1.05 0.655 1.05 1.45 1.87 2.14 -
P/RPS 1.81 1.81 1.02 1.63 1.98 2.80 3.62 -10.90%
P/EPS 9.27 14.84 27.61 40.51 20.48 77.74 -50.25 -
EY 10.79 6.74 3.62 2.47 4.88 1.29 -1.99 -
DY 1.79 1.43 1.53 0.95 1.38 0.00 0.93 11.52%
P/NAPS 1.33 0.99 0.71 1.05 1.54 1.87 2.18 -7.90%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 24/05/22 19/05/21 21/05/20 27/05/19 23/05/18 24/05/17 25/05/16 -
Price 1.44 1.20 0.90 0.90 1.23 1.78 1.90 -
P/RPS 1.55 2.07 1.40 1.40 1.68 2.67 3.21 -11.42%
P/EPS 7.95 16.97 37.94 34.72 17.37 74.00 -44.61 -
EY 12.58 5.89 2.64 2.88 5.76 1.35 -2.24 -
DY 2.08 1.25 1.11 1.11 1.63 0.00 1.05 12.06%
P/NAPS 1.14 1.13 0.98 0.90 1.31 1.78 1.93 -8.39%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment